US · BK
The Bank of New York Mellon Corporation
- Sector
- Financial Services · Asset Management
- Headquarters
- New York City, NY 10286
- Website
- bnymellon.com
Price · as of 2025-12-31
$133.78
Market cap 83.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $90.61 | -32.27% |
| Intrinsic Value(DCF) | $135.20 | +1.06% |
| Graham-Dodd Method(GD) | $42.59 | -68.16% |
| Graham Formula(GF) | $57.99 | -56.65% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.07 | $34.55 | $186.92 | $15.73 | $28.19 |
| 2012 | $20.90 | $36.00 | $764.68 | $17.99 | $15.83 |
| 2013 | $25.04 | $36.98 | $159.68 | $16.32 | $17.32 |
| 2014 | $31.17 | $36.25 | $155.69 | $17.62 | $16.30 |
| 2015 | $29.22 | $33.38 | $154.27 | $21.03 | $29.26 |
| 2016 | $37.95 | $30.19 | $132.92 | $24.13 | $30.23 |
| 2017 | $45.88 | $35.86 | $128.11 | $27.07 | $54.85 |
| 2018 | $42.14 | $34.05 | $150.88 | $25.28 | $96.89 |
| 2019 | $31.98 | $35.00 | $187.19 | $28.70 | $78.21 |
| 2020 | $40.52 | $41.12 | $230.07 | $30.25 | $0.00 |
| 2021 | $44.52 | $47.16 | $233.89 | $28.73 | $17.30 |
| 2022 | $43.53 | $42.41 | $212.07 | $20.62 | $100.38 |
| 2023 | $52.91 | $51.52 | $9,427.55 | $23.87 | $318.63 |
| 2024 | $84.07 | $57.27 | $8,164.40 | $32.64 | $148.79 |
| 2025 | $119.47 | $90.61 | $2,250.29 | $42.59 | $57.99 |
AI valuation
Our deep-learning model estimates The Bank of New York Mellon Corporation's (BK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $90.61
- Current price
- $133.78
- AI upside
- -32.27%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$135.20
+1.06% upside
Graham-Dodd
$42.59
-68.16% upside
Graham Formula
$57.99
-56.65% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BK | The Bank of New York Mell… | $133.78 | 83.05B | -32% | +1% | -68% | -57% | 15.17 | 1.90 | 2.15 | -8.69 | 54.66 | 3.41 | 50.62% | 17.99% | 14.14% | 12.96% | -4.93% | 1.25% | 0.76 | 0.34 | 0.70 | 0.70 | -11.68 | 2776.00% | -78.00% | -76202.00% | 6.15% | 0.02 | -4.57% | 2.00% | 30.40% | 56.26% | -10.29 | -14.03 | -1.85 | 0.10 |
| AMG | Affiliated Managers Group… | $306.18 | 8.61B | +19% | -59% | -51% | +122% | — | 2.75 | 3.65 | 7.38 | — | -9.57 | 86.04% | 31.76% | 29.30% | 0.00% | 11.49% | 0.00% | 0.83 | 5.69 | — | — | 1.41 | 5030.00% | 1983.00% | 819.00% | 11.27% | — | 19.51% | 0.01% | — | 9.91% | 14.19 | 10.97 | 4.51 | 2.96 |
| AMP | Ameriprise Financial, Inc… | $470.12 | 43.68B | +26% | -49% | — | +6% | 17.63 | 6.88 | 2.39 | 21.82 | 176.03 | 11.48 | 54.04% | 26.95% | 18.86% | 43.41% | -16.90% | 1.37% | 0.90 | 15.72 | 7.87 | 7.87 | -2.27 | 1002.00% | 539.00% | -5493.00% | 6.42% | 0.91 | -12.14% | 6.71% | 118.30% | 14.08% | 8.02 | 14.11 | 2.16 | 0.67 |
| ARCC | Ares Capital Corporation | $18.62 | 13.37B | +77% | -59% | +29% | +294% | 9.38 | 0.93 | 4.22 | 12.93 | — | 0.93 | 75.68% | 69.67% | 41.30% | 10.23% | 7.29% | 4.76% | 1.12 | 3.40 | 1.71 | 1.71 | 6.88 | -2377.00% | 3287.00% | -1092.00% | 8.61% | 1.28 | 4.09% | 2.02% | 18.90% | 2.02% | 12.93 | 24.81 | 9.01 | 0.87 |
| BEN | Franklin Resources, Inc. | $26.54 | 13.82B | +32% | -55% | — | -56% | 21.64 | 0.98 | 1.35 | 15.28 | 306.52 | 6.96 | 80.34% | 6.89% | 5.98% | 4.47% | 1.96% | 1.69% | 1.10 | 6.37 | 2.71 | 2.71 | 6.88 | 706.00% | 345.00% | 1478.00% | 7.68% | 0.57 | 4.24% | 5.76% | 124.60% | 7.78% | 35.76 | 23.70 | 2.46 | 1.34 |
| BLK | BlackRock, Inc. | $1,063.23 | 164.96B | -40% | -57% | -71% | -13% | — | 2.96 | 6.84 | 18.46 | — | -22.50 | 55.52% | 29.09% | 22.93% | 0.00% | 11.72% | 0.00% | 0.04 | 9.98 | 7.46 | 7.46 | -1.09 | -1569.00% | 1867.00% | -2025.00% | 2.26% | 1.85 | 8.00% | 0.00% | — | 7.64% | 22.21 | 41.73 | 6.46 | 1.61 |
| BX | Blackstone Inc. | $113.37 | 88.78B | -6% | +10% | -75% | -2% | 29.83 | 10.39 | 6.51 | 14.05 | 415.33 | 13.56 | 86.05% | 51.91% | 21.83% | 35.78% | 31.44% | 6.62% | 1.63 | 14.12 | 0.00 | 0.76 | 1.57 | 718.00% | 2158.00% | 3296.00% | 5.05% | 0.37 | 23.62% | 0.00% | 0.00% | 0.35% | 14.12 | 22.29 | 7.33 | 2.57 |
| IVZ | Invesco Ltd. | $26.26 | 11.65B | +30% | -60% | -9% | — | — | 0.96 | 1.85 | 14.48 | — | -67.99 | 43.18% | -10.91% | -4.42% | 0.00% | -1.56% | 0.00% | 0.83 | -8.43 | 43.01 | 43.01 | 5.92 | -23559.00% | 511.00% | 3608.00% | 12.94% | 22.90 | 7.44% | 0.00% | — | 0.00% | -28.65 | 13.07 | 3.13 | 1.08 |
| JHG | Janus Henderson Group plc | $52.10 | 8.03B | +86% | +872% | +17% | +225% | 9.92 | 1.50 | 2.56 | 11.86 | 9.51 | 7.03 | 71.84% | 31.54% | 25.77% | 16.18% | 21.79% | 10.47% | 0.07 | 40.36 | 53.82 | 69.46 | -1.52 | 10430.00% | 2523.00% | -10000.00% | 0.00% | 13.85 | 0.00% | 0.00% | 0.00% | 1.39% | 6.86 | — | 2.16 | 3.13 |
| MAIN | Main Street Capital Corpo… | $56.80 | 5.09B | -10% | -59% | -5% | — | -94.34 | 1.72 | 7.99 | 14.54 | — | 1.72 | 100.00% | 80.71% | 58.89% | -1.88% | 9.63% | -1.01% | 0.82 | — | — | — | 4.64 | -564.00% | -1106.00% | -4754.00% | -0.89% | — | -0.89% | 0.07% | -7.00% | 0.27% | 14.54 | -165.51 | 11.74 | 1.71 |
| NTRS | Northern Trust Corporatio… | $143.09 | 27.06B | -13% | +44% | -55% | — | 15.68 | 2.10 | 1.90 | -6.26 | — | 2.22 | 56.54% | 16.30% | 12.15% | 13.49% | -5.57% | 1.04% | 1.27 | 0.38 | 0.41 | 0.41 | -13.90 | -1054.00% | -993.00% | -54933.00% | 20.32% | 0.04 | -17.81% | 2.17% | 34.10% | 58.34% | -8.63 | -3.64 | -1.41 | -0.30 |
| PFG | Principal Financial Group… | $95.42 | 20.96B | -29% | -60% | -72% | -72% | 18.25 | 1.82 | 1.38 | -4.59 | — | 4.37 | 45.19% | 9.06% | 7.58% | 10.32% | -7.81% | 0.36% | 0.35 | 643.64 | 0.76 | 6.44 | -0.14 | -2141.00% | -311.00% | -210.00% | 20.52% | 0.78 | -27.62% | 3.16% | 57.70% | 7.91% | -5.41 | -1.73 | -0.49 | 0.17 |
| SEIC | SEI Investments Company | $81.32 | 9.96B | -9% | -44% | -65% | +15% | — | 4.11 | 4.38 | 11.22 | — | 5.83 | 59.21% | 27.31% | 31.14% | 0.00% | 28.58% | 0.00% | 0.00 | 1625.16 | 3.29 | 3.12 | -0.46 | 2766.00% | 810.00% | 340.00% | 5.81% | 1.57 | 34.04% | 1.23% | — | 7.48% | 15.36 | 16.47 | 4.19 | 12.86 |
| STT | State Street Corporation | $128.62 | 35.93B | -24% | -2% | -51% | -79% | 12.32 | 1.30 | 1.75 | 12.66 | 84.27 | 1.93 | 67.21% | 18.02% | 14.23% | 11.07% | -39.84% | 0.82% | 1.07 | 0.43 | 3.59 | 0.00 | 5.71 | 1462.00% | -578.00% | -13036.00% | 11.84% | 0.13 | -58.05% | 3.09% | 38.10% | 6.69% | 17.70 | 15.39 | 3.19 | 0.61 |
| TROW | T. Rowe Price Group, Inc. | $94.63 | 20.65B | +22% | -40% | -80% | +10% | 9.62 | 1.96 | 2.90 | 6.51 | 880.08 | 2.67 | 62.67% | 29.92% | 28.53% | 20.83% | 20.60% | 15.73% | 0.08 | — | 73.08 | 73.08 | -0.87 | 109.00% | 312.00% | 1719.00% | 6.96% | 31.31 | 18.13% | 5.38% | 51.80% | 9.00% | 8.55 | 12.66 | 2.56 | 7.36 |
About The Bank of New York Mellon Corporation
The Bank of New York Mellon Corporation provides a range of financial products and services in the United States and internationally. The company operates through Securities Services, Market and Wealth Services, Investment and Wealth Management, and Other segments. The Securities Services segment offers custody, trust and depositary, accounting, exchange-traded funds, middle-office solutions, transfer agency, services for private equity and real estate funds, foreign exchange, securities lending, liquidity/lending services, prime brokerage, and data analytics. This segment also provides trustee, paying agency, fiduciary, escrow and other financial, issuer, and support services for brokers and investors. The Market and Wealth Services segment offers clearing and custody, investment, wealth and retirement solutions, technology and enterprise data management, trading, and prime brokerage services; and clearance and collateral management services. This segment also provides integrated cash management solutions, including payments, foreign exchange, liquidity management, receivables processing and payables management, and trade finance and processing services. The Investment and Wealth Management segment offers investment management strategies and distribution of investment products, investment management, custody, wealth and estate planning, private banking, investment, and information management services. The Other segment engages in the provision of leasing, corporate treasury, derivative and other trading, corporate and bank-owned life insurance, renewable energy investment, and business exit services. It serves central banks and sovereigns, financial institutions, asset managers, insurance companies, corporations, local authorities and high net-worth individuals, and family offices. The company was founded in 1784 and is headquartered in New York, New York.
- CEO
- Robin Antony Vince
- Employees
- 51K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($135.20 ÷ $133.78) − 1 = +1.06% (DCF, example).